Solocal Group S.A.
EPA:LOCAL.PA
2.348 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 81.9 | 81.9 | 86.82 | 86.82 | 93.009 | 93.009 | 99.383 | 99.383 | 201.204 | 100.602 | 213.438 | 106.719 | 214.572 | 107.286 | 189.394 | 103.767 | 248.03 | 114.946 | 280.087 | 140.044 | 304.029 | 152.015 | 159.837 | 159.837 | 175.369 | 175.369 | 182.883 | 182.883 | 186.739 | 186.739 | 210.384 | 197.17 | 214.77 | 189.953 | 214.575 | 213.186 | 240.96 | 209.238 | 236.131 | 229.286 | 255.076 | 215.699 | 249.465 | 249.069 | 272.34 | 228 | 266.334 | 274.885 | 290.229 | 234.8 | 282.27 | 285.111 | 302.696 | 231.6 | 285.451 | 297.503 | 308.349 |
Cost of Revenue
| 37.806 | 37.806 | 42.408 | 42.408 | 46.785 | 46.785 | 40.921 | 40.921 | 173.275 | 45.364 | 177.93 | 42.871 | 187.012 | 49.786 | 200.932 | 51.438 | 189.386 | 49.375 | 204.786 | 55.5 | 259.246 | 70.071 | 61.856 | 61.856 | 92.5 | 92.5 | 90.248 | 90.248 | 97.707 | 97.707 | 58.413 | 50.91 | 55.008 | 50.486 | 60.26 | 53.123 | 53.14 | 50.527 | 69.015 | 52.74 | 59.767 | 46.741 | 66.599 | 52.595 | 56.935 | 45.9 | 62.774 | 54.422 | 59.042 | 50.9 | 77.158 | 61.394 | 67.363 | 49.8 | 77.674 | 66.385 | 65.651 |
Gross Profit
| 44.094 | 44.094 | 44.413 | 44.413 | 46.224 | 46.224 | 58.463 | 58.463 | 27.929 | 55.238 | 35.508 | 63.848 | 27.56 | 57.5 | -11.538 | 52.329 | 58.644 | 65.571 | 75.301 | 84.544 | 44.783 | 81.944 | 97.981 | 97.981 | 82.869 | 82.869 | 92.635 | 92.635 | 89.032 | 89.032 | 151.971 | 146.26 | 159.762 | 139.467 | 154.315 | 160.063 | 187.82 | 158.711 | 167.116 | 176.546 | 195.309 | 168.958 | 182.866 | 196.474 | 215.405 | 182.1 | 203.56 | 220.463 | 231.187 | 183.9 | 205.112 | 223.717 | 235.333 | 181.8 | 207.777 | 231.118 | 242.698 |
Gross Profit Ratio
| 0.538 | 0.538 | 0.512 | 0.512 | 0.497 | 0.497 | 0.588 | 0.588 | 0.139 | 0.549 | 0.166 | 0.598 | 0.128 | 0.536 | -0.061 | 0.504 | 0.236 | 0.57 | 0.269 | 0.604 | 0.147 | 0.539 | 0.613 | 0.613 | 0.473 | 0.473 | 0.507 | 0.507 | 0.477 | 0.477 | 0.722 | 0.742 | 0.744 | 0.734 | 0.719 | 0.751 | 0.779 | 0.759 | 0.708 | 0.77 | 0.766 | 0.783 | 0.733 | 0.789 | 0.791 | 0.799 | 0.764 | 0.802 | 0.797 | 0.783 | 0.727 | 0.785 | 0.777 | 0.785 | 0.728 | 0.777 | 0.787 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 32.121 | 32.121 | 29.69 | 29.69 | 30.246 | 30.246 | 28.969 | 28.969 | 27.585 | 27.585 | 31.881 | 31.881 | 29.335 | 29.335 | 32.174 | 32.174 | 30.054 | 30.054 | 20.028 | 30.197 | 41.664 | 41.664 | 47.874 | 47.874 | 48.47 | 48.47 | 48.521 | 48.521 | 50.699 | 50.699 | 58.439 | 50.91 | 55.008 | 50.486 | 60.26 | 53.124 | 53.14 | 50.527 | 68.229 | 52.885 | 61.402 | 48.049 | 3.077 | 4.03 | 4.76 | 3.55 | 2.434 | 5.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 12.494 | 12.494 | 15.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.035 | 102.553 | 114.873 | 102.544 | 126.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 44.615 | 44.615 | 45.56 | 47.553 | 44.235 | 44.235 | 44.525 | 44.525 | 41.337 | 41.337 | 46.868 | 46.868 | 40.524 | 40.524 | 25.526 | 25.526 | 44.679 | 44.679 | 50.015 | 60.284 | 61.049 | 61.049 | 79.847 | 79.847 | 131.986 | 131.986 | 66.03 | 66.03 | 64.473 | 64.473 | 111.035 | 102.553 | 114.873 | 102.544 | 126.949 | 106.589 | 119.946 | 116.726 | 125.727 | 110.311 | 121.442 | 96.779 | 103.323 | 97.818 | 111.397 | 98.8 | 118.176 | 105.379 | 110.493 | 96.7 | 106.454 | 98.788 | 104.189 | 87.5 | 98.113 | 97.694 | 104.426 |
Operating Income
| -0.521 | -0.521 | -1.147 | 1.146 | 2.408 | 2.408 | 15.282 | 15.282 | 27.929 | 13.773 | 35.508 | 16.336 | 27.56 | 14.049 | -11.538 | 2.17 | 58.644 | 21.206 | 75.301 | 37.55 | 44.783 | 21.568 | 35.512 | 35.512 | 18.013 | 18.013 | 32.212 | 32.212 | 23.492 | 23.492 | 38.675 | 43.84 | 43.613 | 37.104 | 34.517 | 53.743 | 60.116 | 41.841 | 41.126 | 42.422 | 69.465 | 63.486 | 46.646 | 97.655 | 102.372 | 82.6 | 84.957 | 115.084 | 120.544 | 87.2 | 98.78 | 124.715 | 131.144 | 94.3 | 110.093 | 133.425 | 138.271 |
Operating Income Ratio
| -0.006 | -0.006 | -0.013 | 0.013 | 0.026 | 0.026 | 0.154 | 0.154 | 0.139 | 0.137 | 0.166 | 0.153 | 0.128 | 0.131 | -0.061 | 0.021 | 0.236 | 0.184 | 0.269 | 0.268 | 0.147 | 0.142 | 0.222 | 0.222 | 0.103 | 0.103 | 0.176 | 0.176 | 0.126 | 0.126 | 0.184 | 0.222 | 0.203 | 0.195 | 0.161 | 0.252 | 0.249 | 0.2 | 0.174 | 0.185 | 0.272 | 0.294 | 0.187 | 0.392 | 0.376 | 0.362 | 0.319 | 0.419 | 0.415 | 0.371 | 0.35 | 0.437 | 0.433 | 0.407 | 0.386 | 0.448 | 0.448 |
Total Other Income Expenses Net
| -16.322 | -16.322 | -9.87 | -12.163 | -8.102 | -8.102 | -7.472 | -7.472 | -13.47 | -6.544 | -12.917 | -5.477 | -7.344 | -3.941 | 30.52 | 14.585 | -26.287 | -12.291 | -46.533 | -23.166 | -21.742 | -10.048 | -24.947 | -24.947 | -75.616 | -75.616 | -13.813 | -13.813 | 125.918 | 125.918 | -18.067 | -18.929 | -18.641 | -18.21 | -66.921 | -21.184 | -20.852 | -21.962 | -21.94 | -18.106 | -30.242 | -27.749 | -31.82 | -33.754 | -32.746 | -34.2 | -41.19 | -30.19 | -33.066 | -32.4 | -34.34 | -34.756 | -33.764 | -23.5 | -24.215 | -27.749 | -23.554 |
Income Before Tax
| -16.843 | -16.843 | -11.017 | -11.017 | -5.694 | -5.694 | 7.81 | 7.81 | 14.459 | 7.23 | 22.591 | 10.859 | 20.216 | 10.109 | 18.982 | 16.755 | 32.357 | 8.915 | 28.768 | 14.384 | 23.041 | 11.521 | 10.566 | 10.566 | -57.603 | -57.603 | 18.4 | 18.4 | 149.409 | 149.409 | 20.608 | 24.911 | 24.972 | 18.894 | -32.404 | 32.559 | 39.264 | 19.879 | 19.186 | 24.316 | 39.223 | 35.737 | 14.826 | 63.901 | 69.626 | 48.4 | 43.767 | 84.894 | 87.478 | 54.8 | 64.44 | 89.959 | 97.38 | 70.8 | 85.878 | 105.676 | 114.717 |
Income Before Tax Ratio
| -0.206 | -0.206 | -0.127 | -0.127 | -0.061 | -0.061 | 0.079 | 0.079 | 0.072 | 0.072 | 0.106 | 0.102 | 0.094 | 0.094 | 0.1 | 0.161 | 0.13 | 0.078 | 0.103 | 0.103 | 0.076 | 0.076 | 0.066 | 0.066 | -0.328 | -0.328 | 0.101 | 0.101 | 0.8 | 0.8 | 0.098 | 0.126 | 0.116 | 0.099 | -0.151 | 0.153 | 0.163 | 0.095 | 0.081 | 0.106 | 0.154 | 0.166 | 0.059 | 0.257 | 0.256 | 0.212 | 0.164 | 0.309 | 0.301 | 0.233 | 0.228 | 0.316 | 0.322 | 0.306 | 0.301 | 0.355 | 0.372 |
Income Tax Expense
| 0.175 | 0.175 | 0.129 | 0.129 | 6.086 | 6.086 | 14.749 | 14.749 | 3.832 | 1.916 | 10.561 | 5.168 | 8.729 | 4.365 | 2.156 | 1.078 | 4.392 | 2.196 | 13.11 | 6.555 | 6.588 | 3.294 | 10.939 | 10.939 | 17.385 | 17.385 | 7.998 | 7.998 | 1.396 | 1.396 | 10.477 | 11.267 | 11.233 | 7.451 | -8.156 | 15.659 | 17.669 | 7.477 | 10.901 | 13.939 | 17.915 | 16.192 | 6.644 | 27.867 | 28.006 | 19.4 | 24.232 | 33.011 | 32.801 | 22.4 | 29.694 | 33.132 | 36.004 | 26.7 | 31.282 | 38.399 | 39.828 |
Net Income
| -17.018 | -17.018 | -11.146 | -11.146 | -11.78 | -11.78 | -6.939 | -6.939 | 10.627 | 5.314 | 12.03 | 5.691 | 11.487 | 5.744 | 37.619 | 15.677 | 27.965 | 6.719 | 15.658 | 7.829 | 16.453 | 8.227 | -0.374 | -0.374 | -40.229 | -40.229 | 10.392 | 10.392 | 148.035 | 148.035 | 10.124 | 13.635 | 13.736 | 11.45 | -24.248 | 16.893 | 21.587 | 12.406 | 8.19 | 10.368 | 21.306 | 19.55 | 8.18 | 35.985 | 41.606 | 29 | 19.537 | 51.932 | 54.677 | 32.5 | 34.772 | 56.808 | 61.384 | 44.1 | 54.596 | 67.277 | 74.889 |
Net Income Ratio
| -0.208 | -0.208 | -0.128 | -0.128 | -0.127 | -0.127 | -0.07 | -0.07 | 0.053 | 0.053 | 0.056 | 0.053 | 0.054 | 0.054 | 0.199 | 0.151 | 0.113 | 0.058 | 0.056 | 0.056 | 0.054 | 0.054 | -0.002 | -0.002 | -0.229 | -0.229 | 0.057 | 0.057 | 0.793 | 0.793 | 0.048 | 0.069 | 0.064 | 0.06 | -0.113 | 0.079 | 0.09 | 0.059 | 0.035 | 0.045 | 0.084 | 0.091 | 0.033 | 0.144 | 0.153 | 0.127 | 0.073 | 0.189 | 0.188 | 0.138 | 0.123 | 0.199 | 0.203 | 0.19 | 0.191 | 0.226 | 0.243 |
EPS
| -0.13 | -0.13 | -0.085 | -0.085 | -0.09 | -0.09 | -0.053 | -0.053 | 0.007 | 0.04 | 0.007 | 0.04 | 0.007 | 0.044 | 0.024 | 0.27 | 0.094 | 0.52 | 0.053 | 0.59 | 0.73 | 0.7 | -0.032 | -0.032 | -3.5 | -3.5 | 0.74 | 0.74 | 78.89 | 78.5 | 2.69 | 3.62 | 3.66 | 3.1 | -4.79 | 4.5 | 5.74 | 3.31 | 2.25 | 2.84 | 5.56 | 10.89 | 4.67 | 20.44 | 23.62 | 15.56 | 10.89 | 29.47 | 30.99 | 18 | 16.21 | 31.77 | 34.06 | 24.42 | 29.57 | 37.33 | 41.55 |
EPS Diluted
| -0.13 | -0.13 | -0.085 | -0.085 | -0.09 | -0.09 | -0.053 | -0.053 | 0.007 | 0.04 | 0.007 | 0.043 | 0.007 | 0.044 | 0.024 | 0.27 | 0.09 | 0.52 | 0.053 | -341.52 | 0.72 | 0.69 | -0.032 | -0.032 | -3.45 | -3.45 | 0.74 | 0.74 | 78.88 | 78.5 | 2.58 | 3.62 | 3.66 | 2.89 | -4.59 | 4.5 | 5.74 | 3.1 | 2.25 | 2.84 | 5.56 | 10.89 | 4.67 | 20.44 | 23.62 | 15.56 | 9.34 | 29.47 | 30.99 | 18 | 16.21 | 31.77 | 34.06 | 24.42 | 29.57 | 37.33 | 41.55 |
EBITDA
| 11.928 | 11.928 | 13.737 | 13.737 | 13.909 | 13.909 | 29.468 | 29.468 | 55.689 | 27.016 | 66.771 | 32.163 | 55.792 | 28.621 | 24.433 | 27.519 | 87.267 | 34.864 | 108.895 | 28.673 | 82.207 | 39.115 | 49.549 | 49.549 | 32.555 | 32.555 | 49.107 | 49.107 | 38.038 | 38.038 | 55.7 | 56.609 | 57.511 | 49.376 | 48.209 | 72.882 | 77.572 | 51.993 | 48.728 | 76.85 | 83.609 | 79.573 | 95.089 | 105.715 | 111.011 | 93.818 | 82.764 | 124.535 | 130.526 | 95.5 | 108.008 | 131.375 | 138.754 | 99.8 | 116.068 | 138.313 | 143.281 |
EBITDA Ratio
| 0.146 | 0.146 | 0.158 | 0.158 | 0.15 | 0.15 | 0.297 | 0.297 | 0.277 | 0.269 | 0.313 | 0.301 | 0.26 | 0.267 | 0.129 | 0.265 | 0.352 | 0.303 | 0.389 | 0.205 | 0.27 | 0.257 | 0.31 | 0.31 | 0.186 | 0.186 | 0.269 | 0.269 | 0.204 | 0.204 | 0.265 | 0.287 | 0.268 | 0.26 | 0.225 | 0.342 | 0.322 | 0.248 | 0.206 | 0.335 | 0.328 | 0.369 | 0.381 | 0.424 | 0.408 | 0.411 | 0.311 | 0.453 | 0.45 | 0.407 | 0.383 | 0.461 | 0.458 | 0.431 | 0.407 | 0.465 | 0.465 |